SAN FRANCISCO, April 23, 2014 /PRNewswire/ -- KKR Financial Holdings LLC (NYSE: KFN) ("KFN" or the "Company") today announced its results for the first quarter ended March 31, 2014.

First-Quarter 2014 Highlights

Net income available to common shareholders for the first quarter ended March 31, 2014 totaled $101.3 million, or $0.49 per diluted common share, compared to $91.6 million, or $0.46 per diluted common share, for the prior-year period.

Adjusting to exclude provisions for loan losses, total other income, and management incentive fees, the Company earned $41.3 million, or $0.20 per diluted common share, for the quarter ended March 31, 2014, compared to $45.6 million, or $0.23 per diluted common share, for the prior-year period.1

Run-rate cash earnings per share were $0.16 per common share, compared with $0.17 for the quarter ended December 31, 2013.1

Total net cash earnings per share, which include the impact of realized cash gains on investments and incentive fees paid to the Company's manager, were $0.15 per common share, compared with $0.25 for the quarter ended December 31, 2013.1

Book value per common share was $10.83 as of March 31, 2014, up from $10.58 as of December 31, 2013 and $10.16 as of March 31, 2013.

The Board of Directors has not declared a quarterly distribution, pending results of the Company's April 30, 2014 special meeting of shareholders to approve its proposed merger with KKR & Co. L.P. (NYSE: KKR) ("KKR").

For the three months ended March 31, 2014, the Company reported net income available to common shareholders of $101.3 million, or $0.49 per diluted common share, compared to $91.6 million, or $0.46 per diluted common share, for the prior-year period.

The Company's first-quarter 2014 results included total revenues of $140.6 million, total investment costs and expenses of $73.8 million, total other income of $72.8 million, and total other expenses of $31.5 million. Comparatively, KFN's first quarter 2013 results reflected total revenues of $140.5 million, total investment costs and expenses of $81.0 million, total other income of $74.2 million, and total other expenses of $34.8 million.In addition, the Company expensed a $6.9 million distribution on its perpetual preferred shares for the first quarter of 2014, compared with a $6.7 million partial-period distribution in the same quarter of 2013, during which the shares were issued.

Total revenues of $140.6 million for the first quarter of 2014 were in line with the prior-year period.This resulted from a combination of a $20.2 million increase in oil and gas revenues, stemming from a higher level of production from a larger portfolio than in the prior-year period as the Company continued to fund pre-existing commitments to deploy capital, and a $19.2 million decline in loan and securities interest income to $93.9 million.The decline in loan and securities interest income was primarily attributable to (a) an $8.6 million decline in scheduled and prepayment-related discount accretion from the Company's loan portfolio, which was held closer to par at March 31, 2014 than at March 31, 2013; (b) a $5.4 million decline in loan interest income stemming from a reduction in the annualized weighted average interest rate being earned on the Company's loan portfolio, which was partially offset by modest year-over-year growth in Company's loan portfolio; and (c) a $4.1 million decline in corporate debt securities interest income, driven in combination by material reductions in the interest rate earned on, and the prepayment-related discount accretion generated by, the Company's high-yield bond holdings during the first quarter of 2014 relative to the first quarter of 2013.

Total investment costs and expenses of $73.8 million for the first quarter of 2014 represented a decline of approximately 9% from the prior-year period.This was primarily due to the recording of a provision for loan losses of $11.1 million for the first quarter of 2013 as compared to no provision being recorded for the current period.In addition, interest expense and interest expense to affiliates declined by $4.6 million, primarily driven by a write-off of $4.0 million of previously capitalized costs related to termination of conversion rights on the Company's 7.500% convertible senior notes in the first quarter of 2013.However, expenses associated with the Company's oil and gas portfolio increased by approximately $9.5 million from the prior-year period, substantially in connection with increased depletion, depreciation, and amortization expense generated by a higher level of production from a larger portfolio than in the prior-year period.

Total other income of $72.8 million for the first quarter of 2014 resulted largely from mark-to-market gains on the Company's assets during the period, but reflected a decrease of approximately 2% from the prior-year period predominantly comprising a $17.0 million decline in net realized and unrealized gains on investments as well as a $5.2 million decline in other income.Favorably, no net loss on extinguishment of debt was recorded for the first quarter of 2014, compared with a $20.3 million loss taken in the prior-year period in connection with the Company's termination of conversion rights on its 7.500% convertible senior notes due 2017.

Total other expenses of $31.5 million for the first quarter of 2014 declined by approximately 10% from the prior-year period.This resulted predominantly from a decrease in related-party management compensation of $2.7 million, largely comprising a $4.3 million reduction in incentive fees paid to the Company's manager in connection with quarterly performance partially offset by a $1.8 million increase in management fees paid to the manager.

Book Value

Book value per common share increased to $10.83 as of March 31, 2014 from $10.58 as of December 31, 2013.The increase was predominantly driven by first-quarter net income available to common shareholders of $0.49 per diluted common share.Partially offsetting this were (a) an increase in the Company's accumulated other comprehensive loss, a component of shareholders' equity, of $0.03 per diluted common share, resulting from decreases in the value of certain interest rate swaps designated as cash flow hedges and securities available for sale, and (b) distributions of $0.22 per share paid to common shareholders during the quarter.

Distribution

The Board of Directors has not declared a quarterly distribution on its common shares in light of the Company's April 30, 2014 special meeting of shareholders to approve its proposed merger with KKR.

Should the merger be approved, it is expected that the Company's common shareholders will be common unitholders of KKR in advance of the expected record date related to KKR's next anticipated quarterly distribution.As such, they would receive a quarterly distribution from KKR in lieu of a quarterly KFN distribution.KKR will report its first-quarter earnings, including any distribution payable to common unitholders, on April 24, 2014.

In the event that the merger is not approved by common shareholders of KFN, the board may reevaluate its decision not to declare a quarterly distribution.

Supplemental Information

A slide presentation containing supplemental commentary about the Company's financial results for the fiscal quarter ended March 31, 2014 may be accessed through the KFN Investor Relations section of the KKR website at http://ir.kkr.com/kfn_ir/kfn_events.cfm.

From time to time the Company may use its website as a channel of distribution of material company information.Financial and other important information regarding the Company is routinely posted on and accessible at the KFN Investor Relations section of www.kkr.com, where you may also enroll your email address to receive automatic email alerts and other information about the Company.

About KKR Financial Holdings LLC

KKR Financial Holdings LLC is a specialty finance company with expertise in a range of asset classes. KFN's core business strategy is to leverage the proprietary resources of its manager with the objective of generating both current income and capital appreciation. KFN executes its core business strategy through its majority-owned subsidiaries. KFN is externally managed by KKR Financial Advisors LLC, a wholly-owned subsidiary of KKR Asset Management LLC, which is a wholly-owned subsidiary of Kohlberg Kravis Roberts & Co. L.P.Additional information regarding KFN is available at http://www.kkr.com.

In connection with the proposed transaction, KKR has filed a registration statement on Form S-4 that includes a proxy statement of KFN and that also constitutes a prospectus of KKR. KKR and KFN also plan to file other relevant materials with the SEC. Shareholders of KFN are urged to read the proxy statement/prospectus contained in the registration statement and other relevant materials because these materials contain important information about the proposed transaction. These materials will be made available to the shareholders of KFN at no expense to them. The registration statement and other relevant materials, including any documents incorporated by reference therein, may be obtained free of charge at the SEC's website at www.sec.gov or for free from KKR at http://ir.kkr.com/ or by emailing kfn.ir@kkr.com. You may also read and copy any reports, statements and other information filed by KKR with the SEC at the SEC public reference room at 100 F Street N.E., Room 1580, Washington, D.C. 20549. Please call the SEC at (800) 732-0330 or visit the SEC's website for further information or its public reference room.

This document shall not constitute an offer to sell or the solicitation of an offer to buy any securities, nor shall there be any sale of securities in any jurisdiction in which such offer, solicitation or sale would be unlawful prior to the registration or qualification under the securities laws of any such jurisdiction. No offering of securities shall be made, except by means of a prospectus meeting the requirements of Section 10 of the Securities Act of 1933, as amended.

KKR, KFN and their respective directors, executive officers and employees may be deemed, under SEC rules, to be participants in the solicitation of proxies from KFN's common shareholders in respect of the proposed transaction. Information regarding KFN's directors and executive officers is available in KFN's Amendment No. 1 to its Annual Report on Form 10-K, filed with the SEC on April 23, 2014. Information regarding KKR's directors and executive officers is available in KKR's Annual Report on Form 10-K for the fiscal year ended December 31, 2013, filed with the SEC on February 24, 2014. Additional information regarding the interests of such potential participants in the proposed transaction will be included in the definitive proxy statement/prospectus to be filed with the SEC in connection with the proposed transaction. These documents may be obtained free of charge from the SEC's website at www.sec.gov and KFN's website at http://ir.kkr.com/kfn_ir/kfn_sec.cfm.

Forward-Looking Statements

Some of the matters discussed in this document may constitute forward-looking statements within the meaning of the "safe harbor" provisions of the Private Securities Litigation Reform Act of 1995. Forward-looking statements relate to expectations, beliefs, projections, future plans and strategies, anticipated events or trends and similar expressions concerning matters that are not historical facts. The forward-looking statements are based on KFN's beliefs, assumptions and expectations of its future performance, taking into account all information currently available to it. These beliefs, assumptions and expectations can change as a result of many possible events or factors, not all of which are known to KFN or are within either of their control. The following factors, among others, could cause actual results to vary from the forward-looking statements: the ability of the parties to satisfy the conditions precedent and consummate the proposed merger of KKR and KFN, the timing of consummation of the proposed merger, the ability of the parties to secure any required shareholder or regulatory approvals in a timely manner or on the terms desired or anticipated, the ability to achieve anticipated benefits and savings, KKR's decisions with respect to distributions on its common units, risks related to disruption of management's attention due to the pending merger, operating results and businesses generally, the outcome of any legal proceedings related to the proposed merger and the general risks associated with the business of KFN, including the general volatility of the capital markets, terms and deployment of capital, volatility of the KFN share price, changes in the asset management industry, interest rates or the general economy, underperformance of KFN's assets and investments and decreased ability to raise funds and the degree and nature of KFN's competition. KFN does not undertake any obligation to update any forward-looking statements to reflect circumstances or events that occur after the date on which such statements were made except as required by law. Additional information about risk factors affecting KFN is available in KFN's Annual Report on Form 10-K for the fiscal year ended December 31, 2013, filed with the SEC on February 27, 2014, and other filings with the SEC, which are available at www.sec.gov.

Schedule I

KKR Financial Holdings LLC and Subsidiaries

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (UNAUDITED)

(Amounts in thousands, except per share information)

For the three
months ended
March 31, 2014

For the three
months ended
March 31, 2013

Revenues

Loan interest income

$

84,294

$

98,261

Securities interest income

9,601

14,862

Oil and gas revenue

44,028

23,805

Other

2,667

3,522

Total revenues

140,590

140,450

Investment costs and expenses

Interest expense

47,245

41,880

Interest expense to affiliates

—

9,917

Provision for loan losses

—

11,068

Oil and gas production costs

10,834

7,908

Oil and gas depreciation, depletion and amortization

15,542

8,988

Other

149

1,288

Total investment costs and expenses

73,770

81,049

Other income

Net realized and unrealized gain on investments

77,764

94,727

Net realized and unrealized loss on derivatives and foreign exchange

(8,370)

(8,852)

Net loss on restructuring and extinguishment of debt

—

(20,269)

Other income

3,446

8,614

Total other income

72,840

74,220

Other expenses

Related party management compensation

25,617

28,306

General, administrative and directors expenses

3,903

4,794

Professional services

1,938

1,727

Total other expenses

31,458

34,827

Income before income taxes

108,202

98,794

Income tax expense

19

458

Net income

$

108,183

$

98,336

Preferred share distributions

6,891

6,738

Net income available to common shareholders

$

101,292

$

91,598

Net income per common share:

Basic

$

0.49

$

0.46

Diluted

$

0.49

$

0.46

Weighted-average number of common shares outstanding:

Basic

204,236

197,153

Diluted

204,236

197,153

Distributions declared per common share

$

0.22

$

0.26

Schedule II

KKR Financial Holdings LLC

CONDENSED CONSOLIDATED BALANCE SHEETS (UNAUDITED)

(Amounts in thousands, except share information)

March 31,
2014

December 31,
2013

Assets

Cash and cash equivalents

$

185,073

$

157,167

Restricted cash and cash equivalents

835,660

350,385

Securities

557,757

573,312

Corporate loans, net (includes $233,927 and $237,480 measured at estimated fair value and $510,687 and $279,748 loans held for sale as of March 31, 2014 and December 31, 2013, respectively)

6,202,732

6,466,720

Equity investments, at estimated fair value ($83,187 and zero pledged as collateral as of March 31, 2014 and December 31, 2013, respectively)

285,988

181,212

Oil and gas properties, net

427,672

400,369

Interests in joint ventures and partnerships

516,375

436,241

Derivative assets

27,053

30,224

Interest and principal receivable

33,036

33,570

Other assets

90,983

87,998

Total assets

$

9,162,329

$

8,717,198

Liabilities

Collateralized loan obligation secured notes

$

5,711,885

$

5,249,383

Credit facilities

49,889

125,289

Senior notes

362,302

362,276

Junior subordinated notes

283,517

283,517

Accounts payable, accrued expenses and other liabilities

50,858

58,215

Accrued interest payable

21,898

23,575

Related party payable

18,018

5,574

Derivative liabilities

84,876

81,635

Total liabilities

6,583,243

6,189,464

Shareholders' equity

Preferred shares, no par value, 50,000,000 shares authorized and 14,950,000 issued and outstanding as of both March 31, 2014 and December 31, 2013

—

—

Common shares, no par value, 500,000,000 shares authorized, and 204,824,159 shares issued and outstanding as of both March 31, 2014 and December 31, 2013

Adjusted run-rate earnings is a non-GAAP measure adjusting net income available to common shareholders to exclude the impact of loan loss provisions, total other income, and management incentive fees.Management believes this supplemental disclosure may be helpful to common shareholders in assessing the recurring earnings of the Company exclusive of items occurring with less consistency, such as mark-to-market gains embedded in total other income.

Run-rate and total net cash earnings are non-GAAP measures and are considered by management to be appropriate supplemental measures of the Company's performance with regard to cash inflows and outflows from operations.Run-rate cash amounts are calculated based on actual cash movement and exclude incentive fee expense and non-cash items including share-based compensation expense.Total net cash amounts also include realized cash gains on sales of assets and incentive fee expense.

For the three months ended March 31, 2014

For the three months ended December 31, 2013

For the three months ended March 31, 2013

Revenues

$

140,590

$

139,510

$

140,450

Investment costs and expenses

(73,770)

(81,586)

(81,049)

Other income

72,840

33,244

74,220

Other expenses

(31,458)

(22,259)

(34,827)

Income tax expense

(19)

(33)

(458)

Preferred share distributions

(6,891)

(6,891)

(6,738)

Net income available to common shareholders

101,292

61,985

91,598

Adjustments to reconcile to cash earnings:

Cash and non-cash other income

(72,840)

(33,244)

(74,220)

Incentive fees

12,882

-

17,181

Non-cash revenues and investment costs and expenses

(12,246)

(2,301)

(232)

Non-cash other expenses

3,567

8,524

(3,291)

Non-cash preferred share distributions

-

-

6,738

Non-cash income tax expense

19

33

458

Run-rate cash earnings

$

32,674

$

34,997

$

38,232

Realized cash gain on sales

10,687

16,855

39,909

Incentive fees

(12,882)

-

(17,181)

Total net cash earnings

$

30,479

$

51,853

$

60,960

Components of run-rate cash earnings and total net cash earnings are as follows:

1Not presented in accordance with accounting principles generally accepted in the United States of America ("GAAP"). See Schedules III and IV for reconciliations of such measures to financial results prepared in accordance with GAAP.